Quarterly Financials | Mar 2015 | Jun 2015 | Sept 2015 | Dec 2015 | Mar 2016 | Jun 2016 | Sept 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sept 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sept 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sept 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sept 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
Revenue | 3 | 9 | 2 | 6 | 3 | 4 | -0 | 2 | 1 | 14 | 4 | 1 | -3 | 2 | 1 | 2 | 5 | 0 | 1 | 0 | 1 | 8 | 20 | 3 | -4 | 20 | 67 | -11 | 11 | -28 | 57 | 12 | -18 | 30 | 29 | 40 | 30 | 68 |
Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | 1 | 1 | 2 | 0 | 6 | 2 | 1 | 0 | 12 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
EBITDA | 3 | 8 | 1 | 6 | 2 | 4 | -1 | 2 | -1 | 14 | 4 | 0 | -4 | 1 | -1 | 1 | -0 | -2 | 0 | 0 | -11 | 8 | 20 | 3 | -5 | 20 | 66 | -11 | 10 | -28 | 57 | 12 | -19 | 29 | 28 | 39 | 29 | 67 |
Operating Profit % | 76 % | 97 % | 75 % | 95 % | 110 % | 94 % | 167 % | 95 % | 151 % | 97 % | 83 % | 133 % | 135 % | 61 % | -95 % | 78 % | -5 % | -1,285 % | 0 % | -8 % | -2,236 % | 96 % | 98 % | 92 % | 113 % | 98 % | 99 % | 103 % | 92 % | 102 % | 99 % | 95 % | 108 % | 98 % | 98 % | 98 % | 97 % | 98 % |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 |
Profit Before Tax | 2 | 7 | 0 | 5 | 1 | 3 | -2 | 1 | -1 | 13 | 4 | 0 | -4 | 1 | -1 | 1 | -0 | -2 | -0 | -0 | -11 | 8 | 19 | 3 | -5 | 20 | 66 | -11 | 10 | -29 | 56 | 11 | -20 | 28 | 28 | 39 | 29 | 67 |
Tax | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -2 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 4 | 1 | 4 | 0 | 9 | 2 | -0 | 1 | 2 | 2 | 7 | 9 |
Net Profit | 0 | 7 | 0 | 5 | 1 | 3 | -2 | 1 | -1 | 12 | 5 | 1 | -1 | 1 | -1 | 1 | -1 | -2 | -2 | -0 | -6 | 4 | 14 | 2 | 1 | 16 | 53 | -11 | 6 | -25 | 45 | 8 | -17 | 24 | 24 | 33 | 22 | 52 |
EPS in ₹ | 4.44 | 113.30 | 2.59 | 78.18 | 22.13 | 39.21 | -25.54 | 16.74 | -13.64 | 148.12 | 53.06 | 9.39 | -13.63 | 6.35 | -5.92 | 11.09 | -7.86 | -16.97 | -17.22 | -0.94 | -60.88 | 38.70 | 143.81 | 21.27 | 9.38 | 155.76 | 520.64 | -105.30 | 62.15 | -239.99 | 440.70 | 81.53 | -169.00 | 237.09 | 231.13 | 323.48 | 217.16 | 509.23 |
Balance Sheet | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Total Assets | 59 | 82 | 133 | 162 | 251 | 166 | 293 | 480 | 482 | 758 |
Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Assets | 16 | 56 | 34 | 69 | 11 | 25 | 6 | 14 | 1 | 6 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 25 | 2 | 32 | 235 | 135 | 286 | 465 | 480 | 749 |
Other Assets | 59 | 57 | 130 | 129 | 16 | 31 | 7 | 14 | 1 | 8 |
Total Liabilities | 38 | 47 | 17 | 32 | 8 | 10 | 17 | 58 | 48 | 67 |
Current Liabilities | 38 | 47 | 16 | 32 | 0 | 10 | 1 | 1 | 1 | 14 |
Non Current Liabilities | 0 | 0 | 0 | 0 | 7 | 0 | 16 | 56 | 48 | 53 |
Total Equity | 21 | 35 | 116 | 129 | 243 | 156 | 276 | 422 | 433 | 690 |
Reserve & Surplus | 21 | 35 | 115 | 128 | 242 | 155 | 275 | 421 | 432 | 689 |
Share Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Cash Flow | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
Net Cash Flow | -0 | 0 | 2 | -1 | -0 | 7 | -7 | 2 | -2 | 2 |
Investing Activities | 10 | 20 | 27 | 8 | 16 | 16 | 4 | -81 | -22 | -7 |
Operating Activities | -5 | -16 | -23 | -6 | 16 | -18 | -5 | 50 | 27 | 33 |
Financing Activities | -5 | -4 | -3 | -3 | -31 | 9 | -7 | 33 | -7 | -24 |
% Holding | Mar 2021 | Apr 2021 | Jun 2021 | Sept 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sept 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 |
Promoter | 73.73 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % | 72.32 % |
FIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
DIIs | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Government | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % | 0.00 % |
Public / Retail | 26.27 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % | 27.68 % |
Competitors | LTP | Market Cap (₹ Cr.) | P/E Ratio | Revenue (₹ Cr.) | YoY Revenue Growth % | Net Profit (₹ Cr.) | YoY Profit Growth % | RSI |
---|---|---|---|---|---|---|---|---|
6,808.30 | 4,23,668.94 | 27.56 | 54,982.51 | 32.75 | 14,451 | 13.04 | 40.06 | |
1,711.35 | 2,73,396.44 | 32.16 | 1,10,383.00 | 34.50 | 15,595 | 11.30 | 41.69 | |
320.35 | 2,03,209.80 | 126.42 | 1,854.68 | 4,036.22 | 1,605 | 3.13 | 42.02 | |
10,461.10 | 1,18,693.57 | 16.02 | 1,713.46 | 224.92 | 7,365 | -4.89 | 57.94 | |
3,125.70 | 1,18,382.69 | 15.10 | 36,412.99 | 19.35 | 7,391 | 20.17 | 40.85 | |
1,242.80 | 1,05,147.74 | 27.29 | 19,419.87 | 48.18 | 3,411 | 25.22 | 22.96 | |
4,295.50 | 91,498.27 | 41.42 | 3,163.39 | 27.42 | 1,943 | 32.09 | 41.64 | |
1,887.60 | 76,296.21 | 17.08 | 15,162.74 | 26.62 | 4,468 | 14.45 | 41.29 | |
688.00 | 65,509.06 | 29.63 | 17,483.48 | 22.39 | 2,408 | -32.93 | 36.14 | |
4,912.80 | 55,199.48 | 35.37 | 7,285.50 | 31.41 | 1,422 | 0.31 | 51.42 |